Pokerface,Similar results to mine...I 've gone in with US$250 /...

Pokerface,

Similar results to mine...I 've gone in with US$250 / mtu for Tungsten and US$30 / pound for Moly.

I believe both these metals will appreciate further in the next 3 years.

Looking very good imo.
_____________________________________________

Posted By: Uboy Views: 85
Post #: 2237590 (In Reply to msg #2237443 from 3H) Sentiment: Buy


Yep, no brainer...

400,000t per annum operation.
Cost = A$78 per tonne
_______________________

Revenue per annum = A$64,285,700
Operating cost per annum = A$31,200,000

at 30% tax....NPAT ~ A$23,100,000 per annum
________________________________

Net cash flow over 5.6 yrs ~ A$129,360,000
Cap Ex ~ A$63,000,000

PROFIT in SKYROCKET >>> ~ A$66,360,000 for project.

I've used Tungsten price ~ US$250 / mtu

Moly price ~ US$30 / pound
___________________________________

Assuming total shares of 200,000,000 and PE of 8....

I'm looking at price target of 0.92c